[MEDIA] QoQ TTM Result on 30-Sep-2010 [#3]

Stock
[MEDIA] MEDIA PRIMA BHD
Announcement Date
16-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 18.71%
YoY- 4754.36%
Quarter Report
Latest QR
Upcoming QR
MEDIA's Result
MEDIA's Financial Summary
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 1,603,885 1,577,160 1,546,643 1,353,870 1,143,469 926,524 744,029 67.10%
PBT 281,829 284,205 295,311 427,550 382,857 343,870 275,844 1.44%
Tax -39,315 -46,878 -46,285 -54,251 -71,860 -68,397 -18,315 66.63%
NP 242,514 237,327 249,026 373,299 310,997 275,473 257,529 -3.93%
-
NP to SH 239,301 231,515 242,294 346,407 291,800 263,603 194,800 14.74%
-
Tax Rate 13.95% 16.49% 15.67% 12.69% 18.77% 19.89% 6.64% -
Total Cost 1,361,371 1,339,833 1,297,617 980,571 832,472 651,051 486,500 98.95%
-
Net Worth 1,378,863 1,315,403 985,978 1,145,861 1,062,350 102,375,987 869,354 36.11%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 129,961 98,592 98,592 125,297 85,863 85,863 85,863 31.92%
Div Payout % 54.31% 42.59% 40.69% 36.17% 29.43% 32.57% 44.08% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 1,378,863 1,315,403 985,978 1,145,861 1,062,350 102,375,987 869,354 36.11%
NOSH 1,045,623 1,035,505 985,978 985,857 977,413 975,845 857,774 14.15%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 15.12% 15.05% 16.10% 27.57% 27.20% 29.73% 34.61% -
ROE 17.35% 17.60% 24.57% 30.23% 27.47% 0.26% 22.41% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 153.39 152.31 156.86 137.33 116.99 94.95 86.74 46.38%
EPS 22.89 22.36 24.57 35.14 29.85 27.01 22.71 0.52%
DPS 12.43 9.52 10.00 12.71 8.78 8.80 10.01 15.57%
NAPS 1.3187 1.2703 1.00 1.1623 1.0869 104.91 1.0135 19.24%
Adjusted Per Share Value based on latest NOSH - 985,857
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 146.67 144.23 141.44 123.81 104.57 84.73 68.04 67.10%
EPS 21.88 21.17 22.16 31.68 26.68 24.11 17.81 14.74%
DPS 11.88 9.02 9.02 11.46 7.85 7.85 7.85 31.91%
NAPS 1.2609 1.2029 0.9016 1.0479 0.9715 93.6198 0.795 36.11%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 2.90 2.57 2.60 2.16 2.11 2.15 1.67 -
P/RPS 1.89 1.69 1.66 1.57 1.80 2.26 1.93 -1.39%
P/EPS 12.67 11.49 10.58 6.15 7.07 7.96 7.35 43.91%
EY 7.89 8.70 9.45 16.27 14.15 12.56 13.60 -30.50%
DY 4.29 3.70 3.85 5.88 4.16 4.09 5.99 -20.00%
P/NAPS 2.20 2.02 2.60 1.86 1.94 0.02 1.65 21.20%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 24/08/11 12/05/11 23/02/11 16/11/10 24/08/10 19/05/10 24/02/10 -
Price 2.76 2.68 2.39 2.22 2.12 2.09 1.91 -
P/RPS 1.80 1.76 1.52 1.62 1.81 2.20 2.20 -12.55%
P/EPS 12.06 11.99 9.73 6.32 7.10 7.74 8.41 27.24%
EY 8.29 8.34 10.28 15.83 14.08 12.92 11.89 -21.42%
DY 4.50 3.55 4.18 5.72 4.14 4.21 5.24 -9.67%
P/NAPS 2.09 2.11 2.39 1.91 1.95 0.02 1.88 7.33%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment